[STAR] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 34.09%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 175,997 160,534 170,105 160,665 142,730 131,667 139,080 17.00%
PBT 43,284 36,978 46,531 38,857 28,008 23,684 30,410 26.56%
Tax -6,266 -5,680 2,414 -8,691 -5,512 -5,128 -10,125 -27.40%
NP 37,018 31,298 48,945 30,166 22,496 18,556 20,285 49.38%
-
NP to SH 37,018 31,298 48,945 30,166 22,496 18,556 20,285 49.38%
-
Tax Rate 14.48% 15.36% -5.19% 22.37% 19.68% 21.65% 33.29% -
Total Cost 138,979 129,236 121,160 130,499 120,234 113,111 118,795 11.03%
-
Net Worth 755,664 716,651 737,944 678,028 661,463 630,966 636,028 12.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 47,826 - 47,304 - 31,201 - 38,593 15.38%
Div Payout % 129.20% - 96.65% - 138.70% - 190.26% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 755,664 716,651 737,944 678,028 661,463 630,966 636,028 12.18%
NOSH 318,845 317,102 315,360 313,902 312,011 310,820 308,751 2.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 21.03% 19.50% 28.77% 18.78% 15.76% 14.09% 14.59% -
ROE 4.90% 4.37% 6.63% 4.45% 3.40% 2.94% 3.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 55.20 50.63 53.94 51.18 45.75 42.36 45.05 14.52%
EPS 11.61 9.87 15.52 9.61 7.21 5.97 6.57 46.21%
DPS 15.00 0.00 15.00 0.00 10.00 0.00 12.50 12.93%
NAPS 2.37 2.26 2.34 2.16 2.12 2.03 2.06 9.80%
Adjusted Per Share Value based on latest NOSH - 313,902
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.83 21.74 23.03 21.75 19.33 17.83 18.83 17.01%
EPS 5.01 4.24 6.63 4.08 3.05 2.51 2.75 49.22%
DPS 6.48 0.00 6.40 0.00 4.22 0.00 5.23 15.37%
NAPS 1.0232 0.9703 0.9992 0.918 0.8956 0.8543 0.8612 12.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.50 6.40 6.20 6.00 6.20 5.95 6.00 -
P/RPS 11.78 12.64 11.49 11.72 13.55 14.05 13.32 -7.87%
P/EPS 55.99 64.84 39.95 62.43 85.99 99.66 91.32 -27.85%
EY 1.79 1.54 2.50 1.60 1.16 1.00 1.09 39.23%
DY 2.31 0.00 2.42 0.00 1.61 0.00 2.08 7.24%
P/NAPS 2.74 2.83 2.65 2.78 2.92 2.93 2.91 -3.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/07/04 20/05/04 17/02/04 03/11/03 04/08/03 30/04/03 17/02/03 -
Price 6.40 6.40 6.65 6.10 6.30 6.10 6.00 -
P/RPS 11.59 12.64 12.33 11.92 13.77 14.40 13.32 -8.86%
P/EPS 55.12 64.84 42.85 63.48 87.38 102.18 91.32 -28.60%
EY 1.81 1.54 2.33 1.58 1.14 0.98 1.09 40.27%
DY 2.34 0.00 2.26 0.00 1.59 0.00 2.08 8.17%
P/NAPS 2.70 2.83 2.84 2.82 2.97 3.00 2.91 -4.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment